NovaGold Resources Inc.
AMEX:NG
3.98 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -10.743 | -13.696 | -10.216 | -10.421 | -11.074 | -14.649 | -10.659 | -12.255 | -16.123 | -14.97 | -9.995 | -10.269 | -11.79 | -10.521 | -7.956 | -7 | -12.736 | -7.233 | -6.595 | -7.867 | -8.056 | -5.515 | -6.323 | -6.294 | -88.625 | -9.631 | -8.215 | -10.018 | -10.393 | -8.462 | -10.143 | -7.35 | -7.381 | -9.138 | -9.977 | -7.168 | -6.301 | -9.184 | -9.299 | -7.103 | -12.009 | -10.681 | -10.691 | -20.346 | -19.962 | -9.962 | -13.462 | -22.083 | -21.607 | 91.451 | 16.866 | -40.84 | -63.637 | -10.892 | -68.871 | -27.954 | -139.028 | -14.862 | -17.807 | -22.465 | -16.391 | -8.071 | -22.435 | -191.214 | 14.45 | -8.429 | 28.535 | -33.163 | -4.032 | -3.395 | -4.153 | -16.631 | -2.302 | -7.834 | 0.09 | 2.087 | -1.534 | -1.362 | -4.164 | -1.636 | -0.408 | -4.79 | -0.22 | -1.444 | -0.43 | -2.566 | -0.917 | -0.349 | -0.493 | -1.46 | 0.093 | -0.803 | 0.039 | 0.472 | -0.022 | 2.637 | -0.273 | -0.256 | -0.345 | -1.027 | -0.196 | -0.14 | -0.199 | -4.585 | -0.331 | -0.267 | -0.351 | -1.316 | -0.357 | -0.289 | -0.146 |
Depreciation & Amortization
| 0 | 0.005 | 0.006 | 0.005 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.002 | 0 | 3.436 | 7.523 | 2.52 | 1.19 | 3.85 | 3.923 | 0.989 | 1.709 | 0 | 0 | 0 | 0 | 3.827 | 0 | 0 | 2.393 | 2.282 | 0.008 | 0.008 | 0.009 | 0.009 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.01 | 0.009 | 0.01 | 0.009 | 0.01 | 0.066 | 0.018 | 0.108 | 0.138 | 1.581 | -0.877 | 0.09 | 0.042 | 0.07 | 0.156 | 0.232 | 0.059 | 0.059 | 0.035 | 0.093 | 0.057 | 0 | 0 | 0.069 | 0.066 | 0.082 | 0.074 | 0.071 | 0.059 | -0.143 | 0.198 | 0.112 | 0.044 | 0.089 | 0.029 | 0.017 | 0.05 | 0.068 | 0.04 | 0.034 | 0.035 | 0.061 | 0.005 | 0.03 | 0.026 | 0.012 | 0.031 | 0.121 | 0.012 | 0.108 | -0.011 | 0.037 | 0.014 | -0.003 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | -2.421 | -0.005 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | -1.272 | 0.175 | 0.173 | 0.173 | 0.168 | 0.169 | 0.167 | 0.167 | 0.08 | 0 | 0 | 0 | 0.578 | 0 | 0 | -0.196 | 0.092 | -0.006 | -0.083 | -4.278 | -0.016 | 0.01 | -0.006 | -0.817 | 0.079 | 0.001 | 0.044 | -0.686 | 3.573 | 13.25 | -0.034 | -0.569 | -2.439 | -2.364 | -1.262 | -1.021 | 8.906 | 0.308 | -0.107 | -7.621 | 0.308 | -0.791 | -0.604 | -0.052 | 5.882 | -6.993 | -1.199 | -0.814 | 1.633 | -0.179 | -0.478 | 2.262 | -15.697 | -1.162 | 0.592 | -0.287 | -0.17 | -3.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.515 | 2.395 | 2.409 | 2.205 | 2.225 | 2.14 | 2.161 | 1.913 | 2.105 | 2.105 | 2.091 | 2.048 | 2.05 | 2.095 | 2.042 | 1.798 | 1.783 | 1.715 | 1.761 | 1.551 | 1.552 | 1.542 | 1.531 | 1.916 | 1.92 | 1.942 | 1.949 | 2.178 | 2.141 | 2.049 | 3.925 | 1.817 | 1.869 | 1.869 | 4.708 | 1.758 | 1.673 | 0.728 | 5.329 | 1.746 | 1.886 | 1.907 | 4.658 | 3.828 | 1.791 | 1.475 | 5.398 | 3.571 | 2.957 | 2.396 | 10.147 | 0.972 | 1.312 | 1.554 | 3.618 | 1.246 | 0.634 | 0.987 | 1.99 | 1.454 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 3.036 | -2.961 | -0.281 | 0.21 | 1.862 | -2.326 | -0.55 | 0.75 | 0.797 | -3.053 | 1.14 | 0.984 | 0.839 | -1.179 | -0.402 | 0.832 | 0.409 | -0.974 | 0.38 | 1.143 | 0.002 | -1.197 | -0.941 | 0.858 | 0.942 | -2.059 | 1.445 | 0.51 | 1.029 | -1.581 | 0.781 | 1.617 | 0.57 | -1.172 | 1.323 | 0.521 | 0.018 | -1.403 | 0.579 | 1.525 | 2.436 | -1.367 | -0.74 | 1.21 | -0.354 | -1.966 | -24.039 | -2.774 | 6.44 | -6.872 | 5.112 | 1.757 | 4.544 | -2.152 | -1.844 | 4.657 | -1.667 | -4.938 | 3.742 | 1.516 | 2.955 | -5.225 | 12.543 | 28.364 | -19.964 | -47.464 | 22.276 | -12.669 | -4.945 | -9.775 | 3.513 | 18.326 | 1.135 | -1.393 | -0.335 | -0.382 | -0.394 | -0.659 | 1.325 | -0.568 | 0.431 | -1.86 | 1.095 | 1.011 | 0.113 | -2.675 | -0.038 | 0.21 | 0.622 | -0.274 | 0.255 | 0.099 | -0.113 | 0.054 | 1.186 | 0.459 | 0.127 | 0.207 | 0.538 | -0.199 | -0.136 | 0 | 0.335 | 0.179 | 0.067 | 0.07 | 0.353 | 0.146 | -0.51 | 0.292 |
Accounts Receivables
| 0 | 0 | 0 | -0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.855 | 0.915 | 0.306 | 0.634 | 0.349 | 0.054 | 0.173 | 0.332 | 0.334 | 0.481 | 2.549 | -0.045 | -1.618 | 1.152 | 0.245 | 0.142 | 0 | 0.707 | 8.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | 0.017 | 0.01 | -0.249 | 0.052 | 0.033 | 0.056 | -0.11 | -0.098 | 0 | 0 | -3.764 | -1.12 | -0.273 | 0.305 | -5.944 | 0 | 0 | 0 | 0 | 0.003 | 0.002 | 0.002 | -0.021 | 0.008 | 0 | 0 | 0.049 | 0.005 | -0.002 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.084 | -0.004 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -0.427 | 0.718 | -0.137 | -0.947 | 1.039 | 0.096 | -0.25 | -0.016 | 0 | 0 | -0.151 | 0.046 | 0 | 0 | -0.355 | 0 | 0 | 0 | 0 | 0.357 | -0.029 | -0.203 | -0.041 | 0.238 | -0.033 | 0.222 | -0.194 | 0.405 | 0.664 | 0.537 | -1.554 | -0.225 | 0 | 0 | 0 | -0.288 | 0 | 0 | 0 | -2.262 | 0 | 0 | 0 | 1.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.047 | 2.442 | -2.824 | 0.67 | -0.829 | 1.766 | -2.076 | -0.534 | 0.75 | 0.675 | -2.902 | 1.094 | 0.98 | 0.89 | -0.824 | -0 | 0.001 | 0 | -0.001 | 0.023 | 1.172 | 0.205 | -1.156 | -1.179 | 0.891 | 0.72 | -1.865 | 0.002 | -0.154 | 0.492 | -0.027 | 0 | 0.702 | 0.264 | -1.806 | 0.974 | 0.467 | -0.155 | -1.735 | 0.245 | 1.044 | -0.113 | -1.322 | 0.878 | 0.058 | -0.6 | -2.108 | 0 | -3.481 | -2.241 | 0 | 0 | 1.785 | 4.526 | -2.163 | -1.594 | 4.604 | -1.7 | -4.867 | 3.851 | 1.615 | 2.955 | -5.225 | 16.307 | 29.483 | -19.691 | -47.769 | 28.22 | 0 | 0 | -9.775 | 0 | 18.323 | 1.133 | -1.395 | -0.314 | -0.39 | 0 | 0 | 1.276 | -0.573 | 0.433 | -1.859 | 0 | 1.011 | 0.113 | -2.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.164 | 0.375 | 0.131 | 0.069 | 0 | 0 | 0 | 0 | 0.335 | 0.179 | 0.067 | 0.07 | 0.353 | 0.146 | -0.51 | 0.292 |
Other Non Cash Items
| 6.189 | 9.441 | 7.862 | 6.676 | 7.336 | 10.478 | 6.331 | 8.488 | 11.624 | 1.473 | 4.954 | 5.357 | 6.879 | 5.611 | 2.807 | 0.577 | 0.597 | 0.582 | 0.948 | 1.075 | 0.896 | 1.054 | 0.963 | 2.881 | 84.385 | 4.897 | 3.683 | 1.342 | 6.063 | 3.847 | 1.185 | 1.101 | 3.358 | 4.626 | 2.974 | 2.581 | 2.334 | 5.899 | 0.559 | 2.243 | 6.915 | 5.812 | 2.862 | 23.409 | 1.497 | -3.593 | 1.499 | 14.719 | 3.062 | -101.659 | -43.419 | 3.101 | 37.558 | -8.731 | 54.505 | 4.713 | 127.297 | 4.669 | 5.272 | -7.521 | 11.436 | 6.642 | 0.587 | 137.473 | -52.435 | 0.102 | 0.193 | 0 | 1.149 | 0.567 | 0.276 | -0.791 | 1.086 | 5.349 | -0.242 | -2.789 | 0.926 | -0.103 | 3.39 | 0.435 | 0.241 | 4.296 | -0.124 | 0.732 | 0.009 | 1.095 | 0.001 | -0.039 | -0.013 | 0.55 | 0.096 | 1.628 | -0.15 | -0.886 | -0.147 | -3.21 | 0.1 | -0.004 | 0.138 | 1.291 | -0.069 | 0.069 | 0.066 | 4.036 | 0.069 | -0.069 | 0 | 1.054 | 0.073 | -0.073 | 0 |
Operating Cash Flow
| -4.039 | -1.224 | -5.321 | -1.821 | -1.303 | -0.169 | -4.493 | -2.404 | -1.644 | -2.32 | -6.003 | -1.724 | -1.877 | -1.976 | -4.286 | -2.863 | -1.826 | -1.834 | -3.497 | -0.843 | -0.373 | -1.761 | -3.15 | -2.438 | -1.462 | -1.85 | -4.642 | -0.648 | -1.679 | -1.537 | -4.417 | -1.277 | -0.535 | -2.148 | -7.736 | -1.513 | -1.755 | -2.536 | -5.622 | -2.447 | -1.673 | -0.474 | -5.214 | 9.733 | -2.204 | -12.46 | -9.091 | -30.204 | -20.709 | -2.527 | -24.16 | -21.168 | -23.579 | -13.543 | -20.48 | -23.461 | -7.076 | -11.245 | -15.476 | -18.849 | -9.697 | -12.594 | -16.039 | -39.565 | -9.799 | -27.953 | -18.581 | -14.528 | -16.928 | -15.418 | -13.413 | -14.012 | 14.013 | -1.239 | -1.501 | -0.949 | -0.961 | -1.842 | -1.382 | 0.192 | -0.695 | -0.029 | -2.17 | 0.444 | 0.595 | -1.329 | -3.565 | -0.414 | -0.265 | -0.166 | -0.074 | 1.189 | -0.023 | -0.489 | -0.101 | 0.609 | 0.33 | -0.133 | -0.069 | 0.803 | -0.464 | -0.207 | -0.133 | -0.214 | -0.084 | -0.268 | -0.281 | 0.091 | -0.138 | -0.872 | 0.146 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0.147 | -0.133 | -0.014 | 0 | 59.011 | -53.562 | 0 | 0 | 52.876 | 0 | -20.822 | -32.054 | 39.11 | 0 | -6.71 | -32.4 | 122.194 | 0 | -8.091 | -114.103 | 16.432 | 0 | -16.432 | 0 | 51.887 | 0 | -51.887 | 0 | 82.065 | -2.258 | -41.87 | -37.937 | 125.781 | -37.243 | -46.066 | -42.472 | 0.001 | -46.201 | -54.431 | -0.022 | -0.078 | 0 | 0 | 0 | 0.002 | 0 | -0.554 | 0 | -2.899 | -0.636 | -3.264 | -0.106 | -0.51 | -0.641 | -0.214 | -0.687 | -4.535 | -1.44 | -12.574 | -10.536 | 89.166 | -29.667 | -53.679 | -170.16 | -165.701 | -117.813 | -55.672 | -28.488 | -28.671 | -49.917 | -10.775 | -6.253 | -58.825 | 6.756 | -10.054 | -2.956 | -22.11 | 2.627 | -3.012 | -0.062 | -4.174 | -1.055 | -0.661 | -0.203 | -3.971 | -4.872 | 0.085 | -0.312 | -1.603 | -0.363 | 0 | 0 | -0.575 | 0.455 | -0.398 | -0.069 | -0.31 | -0.305 | -2.172 | -0.066 | -0.692 | -2.434 | -0.814 | -0.422 | -0.526 | -0.278 | -0.649 | -0.585 |
Acquisitions Net
| 0.004 | 0.005 | 0.736 | -2.505 | -2.475 | -7.028 | -5.744 | -3.51 | -8.438 | -10.551 | -5.936 | -2.562 | -6.901 | -5.178 | -2.946 | -1.693 | -6.693 | -4.29 | -2.6 | -3.476 | -3.84 | -2.909 | -0.897 | -1.105 | -2.332 | -4.568 | -2.377 | -3.676 | -3.539 | -3.113 | -2.64 | -1.797 | -2.742 | -3.13 | -2.063 | -1.745 | -2.757 | -3.934 | -2.528 | -2.956 | -3.799 | -5.569 | -3.622 | 7.037 | -7.037 | 0 | 0 | 1.054 | 0 | 0 | 0 | -21.135 | 0.009 | 0 | 0 | -1.006 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -63.299 | -3.587 | -80 | -24 | -62 | -62 | -62 | -62 | -8 | -5.952 | -78 | -25 | -30.799 | -25 | -15 | 0 | -11 | -35 | -35 | 0 | -11 | -108 | 0 | -120 | -17 | -15 | -41 | 0 | -46.9 | -45 | -5 | -5 | -45 | -35 | 125 | -40 | -45 | -40 | -50 | -45 | -55 | -50 | -1.738 | -110 | 0 | 0 | 13.72 | 0 | 0 | 0 | 18.081 | -6.415 | -6.357 | -5.57 | -3.622 | -7.84 | -6.436 | -3.408 | -1.914 | -9.425 | 3.97 | -4.071 | 0 | -6.121 | 0 | 0 | -0.299 | -0.066 | -0.458 | -4.841 | -0.102 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.731 | -0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.059 | 79.452 | 0 | 86 | 24.571 | 62 | 70 | 70 | 62 | 16 | 0 | 55.578 | 25 | 26 | 35 | 35 | 0 | 11 | 35 | 53 | 40 | 11 | 115 | 6 | 20 | 21 | 15 | 51.9 | 5 | 55 | 40 | 10 | 5 | 45 | 40 | -135 | 40 | 50 | 45 | 55 | 50 | 60 | 50 | -7.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.308 | 7.728 | 0 | 0 | 0.002 | 0.06 | 0 | 0 | 0.287 | 0.005 | 0.706 | 2.968 | 0 | 0 | -0.274 | 19.193 | 0.31 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -2.868 | 16.289 | 0 | -0.132 | 0.429 | -0.007 | -7.444 | -58.938 | 53.562 | -2.551 | -0.006 | 0.2 | 75 | 20.822 | 32.054 | 0.018 | -0.007 | 6.71 | 32.4 | -0.017 | 0.036 | 8.091 | 114.103 | 4.644 | 99.279 | 16.432 | -0.013 | 0.007 | 0.001 | 51.887 | -0.028 | 0.003 | 2.258 | 41.87 | 37.937 | -0.002 | 37.243 | 46.066 | 42.472 | 0.002 | 46.201 | 54.431 | -0.004 | -18.768 | -0.117 | -0.006 | -0.003 | -1.702 | 0 | 0 | -13.704 | 0.161 | 3.9 | -4.332 | 0.008 | 1.125 | -0.093 | -0 | 0 | 8.778 | 5.621 | -7.113 | -0.022 | -60.133 | 28.874 | -12.546 | 63.266 | -52.49 | -7.008 | -3.232 | -0.209 | -0.095 | -6.967 | -3.675 | 1.19 | 30.699 | -33.032 | 3.759 | -2.733 | 8.194 | -6.977 | 0.547 | -0.556 | 6.075 | -0.512 | 0 | 0 | 0 | 1.907 | -1.907 | 0 | -1.319 | 0.198 | 0.838 | 0.078 | 0.044 | -1.258 | 1.201 | 0 | -0.87 | 0.938 | -0.068 | 0 | 2.071 | -0.443 | 0 | 0 | -0.003 | 0.144 | 0 | 0 |
Investing Cash Flow
| -2.805 | 16.158 | -2.851 | 3.51 | -1.608 | -7.042 | -5.188 | 4.563 | -8.438 | -2.551 | -5.936 | -24.784 | 68.099 | -9.977 | 7.054 | 18.307 | -6.693 | -4.29 | -2.6 | 14.507 | 36.16 | -2.909 | 6.103 | 9.539 | -3.053 | -0.568 | -2.39 | 7.224 | 1.461 | 4.987 | -7.668 | 3.203 | -2.742 | -3.13 | 2.937 | -1.745 | -2.757 | 1.066 | 2.472 | 2.045 | 1.201 | -0.569 | -3.644 | -20.584 | -117.037 | 0 | -0.003 | 13.075 | 0 | -0.554 | -13.704 | -5.484 | 4.585 | -13.953 | -5.668 | -4.011 | -8.514 | -6.65 | -4.095 | 2.615 | -5.239 | -15.01 | -11.661 | 29.034 | -6.914 | -66.499 | -87.701 | -218.181 | -124.817 | -59.362 | -33.538 | -28.869 | -56.684 | -14.45 | -5.063 | -28.126 | -26.276 | -6.295 | -5.69 | -13.916 | -4.35 | -3.196 | -0.754 | 1.795 | -1.567 | -0.661 | -0.203 | -3.971 | -2.964 | -1.822 | -0.312 | -2.922 | -0.165 | 0.838 | 0.078 | -0.531 | -0.803 | 0.803 | -0.069 | -1.179 | 0.633 | -2.24 | -0.066 | 1.379 | -2.877 | -0.814 | -0.422 | -0.53 | -0.134 | -0.649 | -0.585 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.829 | 0 | 0 | 0 | 0 | 0 | -9.513 | 0 | -72.821 | 0 | 0 | 0 | 0 | 0 | 1.256 | -11.963 | -0.014 | -12.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.004 | 83.525 | 10.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | 0 | 0 | 0 | 0.548 | -0.013 | 0 | 0 | -0.037 | -0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.005 | 0.004 | -0.585 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.359 | 0 | 0 | 54.359 | -0.096 | 0 | 0 | 318.253 | 0.175 | -0.001 | 0.358 | 0.062 | 6.769 | -0.845 | 169.649 | 0 | 3.131 | -0.181 | 12.366 | 73.506 | -0.07 | 0.098 | -0.018 | 0.313 | 14.314 | 2.998 | 204.267 | 1.769 | -5.527 | 1.446 | 8.166 | 167.901 | 1.434 | 49.646 | 0.247 | 0.652 | 16.859 | 0.474 | 2.171 | 2.33 | 35.02 | 0.172 | 0.091 | 0.211 | 10.998 | 0.117 | 11.901 | 0.457 | 1.099 | 1.227 | 0 | 0 | -0 | 0 | 0 | 0 | 0.008 | 0.264 | 0 | 0 | 0.059 | 0.23 | 0.607 | 0.492 | -0.06 | -0.02 | 1.809 | 0.731 |
Common Stock Repurchased
| 0 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.634 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.157 | -0.017 | 0 | 0 | 0 | 0 | 0 | -0.031 | -0.006 | -0 | -2.122 | 0.003 | -0.728 | 0.771 | -0.731 | 0 | 0 | 0 | -1.652 | 0 | 0 | 0 | -1.197 | 0 | 0 | 0 | 0 | -0.196 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 36.743 | 0 | 0 | 0 | 27.766 | 0 | 0 | 0 | -51.196 | 0 | 0 | 0 | 0.845 | 0 | -37.156 | 3.704 | 4.369 | 1.845 | 0.696 | 15.33 | 2.889 | 15.462 | 167.386 | 0.236 | 6.449 | 6.068 | 3.014 | 6.661 | 13.811 | 11.214 | 36.099 | 9.955 | 190.705 | 73.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | -0.578 | 0 | 0 | 0 | 0 | 0 | 0 | -0.728 | 0 | 0 | 0 | -0.118 | -0.35 | 0.003 | 0 | -0.517 | 0.451 | -0.67 | 0.069 | 0.073 | 0.063 | 2.717 | 0.199 | -1.352 | 1.908 | 0.195 | 0.492 | 0.343 | 0.07 | 0.144 | 0.146 |
Financing Cash Flow
| -0.157 | -0.017 | -0.082 | 35.504 | 0 | 0 | 0 | -0.031 | -0.006 | -0 | -2.122 | 0.003 | -0.001 | 0.011 | -0.731 | 0 | 0 | 0 | -1.652 | 0 | 0 | 0 | -1.197 | 0 | 0 | 0 | 0 | -0.196 | 0 | 0 | -0 | -0.004 | 0 | 0 | 0 | 36.743 | 0 | -15.829 | 0 | 27.766 | 0 | 0 | 0 | -6.391 | 3.439 | -71.247 | 52.761 | 0.749 | 0 | -37.156 | 321.326 | 5.799 | -1.306 | 9.335 | 3.203 | 11.908 | 12.366 | 167.386 | 0.236 | 9.58 | 5.888 | 15.38 | 80.167 | 13.741 | 5.309 | 119.606 | 20.471 | 205.018 | 76.467 | 204.267 | 1.769 | -5.527 | 1.446 | 8.166 | 167.901 | 1.434 | 49.646 | 0.247 | 0.652 | 17.437 | -0.103 | 2.171 | 2.33 | 35.02 | 0.172 | 0.091 | 0.211 | 10.271 | 0.117 | 11.901 | 0.457 | 0.721 | 0.877 | 0.003 | 0 | 0.031 | 0.439 | -0.67 | 0.069 | 0.044 | 0.028 | 2.717 | 0.199 | -1.293 | 3.024 | 0.801 | 0.984 | 0.296 | 0.055 | 1.957 | 0.292 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.005 | -0.011 | 0.008 | -0.019 | 0.036 | 0.004 | -0.04 | -0.209 | -0.278 | 0.03 | 0.07 | -0.161 | -0.217 | 0.548 | 0.25 | 0.114 | 0.538 | -0.246 | -0.101 | 0.004 | 0.108 | -0.121 | 0.017 | -0.053 | -0.006 | -0.036 | 0.009 | -0.068 | 0.236 | -0.066 | 0.05 | -0.107 | -0.011 | 0.083 | 0.006 | 0.002 | -0.197 | 0.038 | -0.218 | -0.117 | -0.013 | 0.05 | -0.082 | -11.746 | -0.017 | -0.176 | 11.332 | 1.821 | -13.281 | 0.076 | 0.179 | -8.052 | -0.333 | 0.183 | -0 | 1.444 | -0.18 | -0.138 | 0 | 0.396 | -0.054 | 1.587 | -0.001 | -13.498 | -6.304 | -1.426 | 0 | 5.628 | 1.245 | 8.596 | -0 | -0.952 | -0.118 | 0.977 | 0.001 | 0.733 | 0.001 | 0.045 | 0.022 | 4.849 | 1.703 | -0.067 | 0.025 | 0.298 | -0.126 | 1.115 | -0.001 | -0.002 | -0.005 | 0.013 | -0 | -0.004 | -0.002 | -0 | 0 | -0.008 | -0.061 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0.004 | -0.011 | 0.067 | -0 | -0.075 | -0.074 | 0.071 | -0 |
Net Change In Cash
| -6.996 | 15.11 | -8.264 | 1.67 | -2.875 | -7.207 | -9.721 | 1.95 | -10.36 | -4.841 | -13.991 | -26.669 | 66.005 | -11.405 | 2.287 | 15.558 | -7.981 | -6.37 | -7.85 | 13.668 | 35.895 | -4.791 | 1.773 | 7.048 | -4.521 | -2.454 | -7.023 | 6.312 | 0.018 | 3.384 | -12.035 | 1.819 | -3.288 | -5.195 | -4.793 | -3.256 | -4.709 | -17.261 | -3.368 | -0.519 | -0.485 | -0.993 | -8.94 | -14.349 | -119.258 | -83.882 | 55.002 | -14.578 | -33.99 | -40.161 | 283.641 | -28.904 | -20.633 | -17.978 | -22.944 | -14.119 | -3.404 | 149.352 | -19.335 | -6.258 | -9.102 | -10.638 | 52.466 | -10.289 | -17.709 | 23.728 | -85.811 | -22.063 | -64.032 | 138.083 | -45.182 | -49.359 | -41.343 | -6.546 | 161.339 | -26.909 | 24.938 | -8.605 | -6.399 | 8.562 | -3.446 | -2.044 | -0.568 | 37.558 | -0.925 | -0.784 | -3.558 | 5.884 | -3.118 | 9.926 | 0.072 | -1.016 | 0.686 | 0.351 | -0.024 | 0.101 | -0.097 | 0.06 | 0 | -0.332 | 0.196 | 0.271 | 0 | -0.125 | 0.053 | -0.214 | 0.281 | -0.218 | -0.292 | 0.507 | -0.146 |
Cash At End Of Period
| 45.572 | 52.561 | 37.451 | 45.749 | 44.079 | 46.954 | 54.161 | 63.882 | 61.932 | 72.292 | 77.133 | 91.124 | 117.793 | 51.788 | 63.193 | 60.906 | 45.348 | 53.329 | 59.699 | 67.549 | 53.881 | 17.986 | 22.777 | 21.004 | 13.956 | 18.477 | 20.931 | 27.954 | 21.642 | 21.623 | 18.239 | 30.274 | 28.455 | 31.743 | 36.938 | 41.731 | 44.987 | 49.696 | 66.957 | 70.325 | 70.844 | 71.329 | 72.322 | 81.262 | 95.72 | 216.254 | 302.168 | 254.731 | 269.309 | 292.282 | 344.564 | 64.677 | 93.581 | 114.214 | 132.192 | 148.818 | 162.938 | 166.341 | 16.989 | 36.097 | 42.355 | 51.457 | 62.095 | 9.822 | 20.111 | 37.82 | 14.092 | 97.867 | 119.93 | 183.963 | 45.879 | 93.371 | 142.73 | 184.074 | 190.62 | 28.526 | 55.434 | 30.496 | 39.101 | 47.282 | 38.721 | 42.166 | 44.21 | 46.03 | 8.472 | 9.397 | 10.181 | 13.027 | 7.143 | 10.261 | 0.335 | 0.268 | 1.284 | 0.598 | 0.247 | 0.271 | 0.17 | 0.267 | 0.207 | 0.204 | 0.535 | 0.339 | 0.066 | 0.065 | 0.19 | 0.137 | 0.351 | 0.07 | 0.288 | 0.58 | 0.073 |